Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-01-31 (15 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: PARIS (75017), Paris
GROUPE CONSORTIA : revenue, balance sheet and financial ratios
GROUPE CONSORTIA is a French company
founded 15 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 858 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE CONSORTIA (SIREN 531291003)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
858 475 €
1 151 304 €
1 249 585 €
1 287 391 €
2 031 356 €
2 008 622 €
2 167 872 €
2 068 652 €
2 279 112 €
Net income
351 760 €
587 234 €
874 774 €
525 790 €
1 095 135 €
1 541 848 €
1 496 565 €
596 480 €
3 277 130 €
EBITDA
74 643 €
120 785 €
125 344 €
64 918 €
313 139 €
214 294 €
291 762 €
272 139 €
263 295 €
Net margin
41.0%
51.0%
70.0%
40.8%
53.9%
76.8%
69.0%
28.8%
143.8%
Revenue and income statement
In 2024, GROUPE CONSORTIA achieves revenue of 858 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.5%). Significant drop of -25% vs 2023. After deducting consumption (4 k€), gross margin stands at 855 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 75 k€, representing 8.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 352 k€, i.e. 41.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
858 475 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
854 888 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
74 643 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
63 961 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
351 760 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.6%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 40.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
45.649%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
57.274%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
40.691%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
2.68
Solvency indicators evolution GROUPE CONSORTIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.842
44.271
0.0
0.008
0.015
0.02
31.101
41.301
45.649
Financial autonomy
86.833
62.42
76.955
68.585
86.158
74.254
70.778
64.664
57.274
Repayment capacity
0.004
1.643
0.0
0.0
0.0
0.001
0.898
1.627
2.68
Cash flow / Revenue
146.147%
29.376%
69.326%
76.889%
53.921%
40.715%
68.794%
50.764%
40.691%
Sector positioning
Debt ratio
45.652024
2022
2023
2024
Q1: 0.0
Med: 5.61
Q3: 47.03
Average+12 pts over 3 years
In 2024, the debt ratio of GROUPE CONSORTIA (45.65) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
57.27%2024
2022
2023
2024
Q1: 6.21%
Med: 32.46%
Q3: 67.88%
Good-8 pts over 3 years
In 2024, the financial autonomy of GROUPE CONSORTIA (57.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.29 years
Average+7 pts over 3 years
In 2024, the repayment capacity of GROUPE CONSORTIA (2.68) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 349.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 47.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
349.222
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
47.651
Liquidity indicators evolution GROUPE CONSORTIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
137.15
572.558
269.72
227.579
385.221
186.249
792.385
666.395
349.222
Interest coverage
0.142
0.054
0.004
0.0
0.0
0.0
5.802
29.071
47.651
Sector positioning
Liquidity ratio
349.222024
2022
2023
2024
Q1: 120.11
Med: 218.14
Q3: 571.7
Good-16 pts over 3 years
In 2024, the liquidity ratio of GROUPE CONSORTIA (349.22) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
47.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.61x
Excellent
In 2024, the interest coverage of GROUPE CONSORTIA (47.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 25 days of gap between collections and payments. Overall, WCR represents 499 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1517%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
1 189 589 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
55 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
30 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
499 j
WCR and payment terms evolution GROUPE CONSORTIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
73 547 €
1 246 094 €
1 659 896 €
1 201 538 €
528 762 €
296 010 €
1 745 745 €
1 364 928 €
1 189 589 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
17
57
94
83
12
4
66
20
55
Supplier payment term (days)
21
46
116
38
33
16
27
27
30
Positioning of GROUPE CONSORTIA in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of GROUPE CONSORTIA is estimated at
506 076 €
(range 169 994€ - 1 171 674€).
With an EBITDA of 74 643€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.36x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
131 transactions
169k€506k€1171k€
506 076 €Range: 169 994€ - 1 171 674€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
74 643 €×4.8x
Estimation362 004 €
108 700€ - 622 757€
Revenue Multiple30%
858 475 €×0.36x
Estimation306 143 €
152 903€ - 578 666€
Net Income Multiple20%
351 760 €×3.3x
Estimation1 166 158 €
348 868€ - 3 433 480€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Autres activités de soutien aux entreprises n.c.a.)
Compare GROUPE CONSORTIA with other companies in the same sector:
The revenue of GROUPE CONSORTIA in 2024 is 858 k€.
Is GROUPE CONSORTIA profitable?
Yes, GROUPE CONSORTIA generated a net profit of 352 k€ in 2024.
Where is the headquarters of GROUPE CONSORTIA ?
The headquarters of GROUPE CONSORTIA is located in PARIS (75017), in the department Paris.
Where to find the tax return of GROUPE CONSORTIA ?
The tax return of GROUPE CONSORTIA is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does GROUPE CONSORTIA operate?
GROUPE CONSORTIA operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart